|
K A R A C H I W A T E R A N D S E W E R A G E B O A R D
BUDGET ESTIMATES 2012-2013
RECEIPTS & EXPENDITURE STATEMENT
|
S.No.
|
CURRENT RECEIPT
|
B.E.
2011-2012
|
R.E.
2011-2012
|
B.E.
2012-2013
|
|
01
|
RECEIPTS
BULK & RETAIL WATER CHARGES
|
6,500.000
|
5,500.000
|
6,820.000
|
|
02
|
BULK & RETAIL SEWERAGE CHARGES
|
350.000
|
200.000
|
250.000
|
|
03
|
OTHER CHARGES
|
1,500.000
|
800.000
|
1,600.000
|
|
|
|
|
|
|
|
|
SUB TOTAL
|
8,350.000
|
6,500.000
|
8,670.000
|
|
01
|
ARREARS RECOVERABLE FROM G.O.S / C.D.G.K
|
2,880.244
|
2,880.244
|
2,961.190
|
|
01
|
OTHER RECEIVABLE
Receivable from GOS against payment of GOS works
|
|
|
|
|
|
SUB TOTAL
|
11,230.244 |
9,380.244 |
11,631.190 |
|
|
Total KW&SB Receipts
|
11,230.244
|
9,380.244
|
11,631.190
|
|
|
|
|
|
|
|
3 |
GOVT AIDED PROJECTS
|
7,405.000
|
7,405.000
|
13,256.700
|
|
4 |
ADP (PROGRAM) GOS ON GOING SCHEMES |
7,589.903 |
7,589.903 |
5,205.268 |
|
|
Total Govt. Schemes
|
14,994.903 |
14,994.903 |
18,461.968 |
|
|
TOTAL RECEIPTS
|
26,225.147 |
24,375.147 |
30,093.158 |
|
|
DETAIL OF EXPENDITURE |
|
|
|
|
(II) |
ESTABLISHMENT |
3,168.085 |
3,348.085 |
3,879.253 |
|
|
TOTAL (A)
|
3,168.085 |
3,348.085 |
3,879.253 |
|
(III) |
CONTINGENCIES |
|
|
|
|
01
|
PETROL FOR VEHICLES
|
150.535 |
150.535 |
150.605 |
|
02
|
STATIONARY
|
8.200 |
8.200 |
8.795 |
|
03
|
TELEPHONE
|
9.200 |
9.200 |
9.882 |
|
04
|
SOAP AND DUSTER
|
3.500 |
3.500 |
3.500 |
|
05
|
MEDICAL FACILITIES
|
162.300 |
162.300 |
225.300 |
|
06
|
REPAIR OF VEHICLE
|
14.872 |
15.202 |
14.830 |
|
07 |
MISC |
16.576 |
17.377 |
16.172 |
|
08
|
LEGAL FEES
|
2.500 |
2.500 |
2.500 |
|
09
|
ADVERTISEMENT
|
20.000 |
20.000 |
20.000 |
|
10
|
PHOTOGRAPHIC MATERIAL
|
0.200 |
0.200 |
0.100 |
|
11
|
TOURNAMENT FEES AND GAMES
|
2.000 |
2.000 |
1.400 |
|
12
|
EDUCATION HELP
|
1.500 |
1.500 |
1.500 |
|
13
|
HAJJ EXPENSES
|
5.000 |
5.000 |
5.000 |
|
14
|
FUNERAL CHARGES
|
0.300 |
0.300 |
0.300 |
|
15
|
BILLING AUTOMATION & REFERENDUM
|
41.000 |
41.000 |
48.144 |
|
16 |
REFERENDUM OF CBA |
0.150 |
0.150 |
0.150 |
|
17
|
UN FORESEEN CHAIRMAN POOL
|
1.000 |
1.000 |
1.000 |
|
18
|
UN FORESEEN M.D POOL
|
1.000 |
1.000 |
1.000 |
|
19
|
OFFICE CONTINGENCIES
|
6.387 |
6.387 |
6.419 |
|
20
|
FINANCIAL ASSISTANCE FAMILY RELIEF
|
30.000 |
30.000 |
30.000 |
|
21 |
PAYMENT AGAINST REGISTRATION AND KWSB VEHICLE TAX |
2.000 |
2.000 |
2.500 |
|
22 |
RENT OF AWAMI MARKAZ |
- |
- |
- |
|
TOTAL (B)
|
478.220
|
479.351
|
549.097
|
|
(IV)
|
REPAIR & MAINTENANCE OPERATIONAL COST |
|
|
|
|
01 |
ELECTRICITY CHARGES |
2,486.865 |
2,549.539 |
3,737.126 |
|
02 |
ALUM CHLORINE |
130.000 |
100.000 |
100.000 |
|
03 |
GAS |
60.000 |
60.000 |
60.000 |
|
04 |
POL FOR MACHINERY |
189.930 |
189.930 |
226.409 |
|
05 |
COST OF RAW WATER |
30.000 |
30.000 |
30.000 |
|
|
TOTAL (C)
|
4,809.469 |
2,929.469 |
4,153.535 |
|
(V) |
REPAIR & MAINTENANCE WORKS |
|
|
|
|
01 |
R/M WORK OF BUILDING STRUCTURE OF P/HOUSE /FILTER PLANTS |
23.850 |
27.239 |
10.550 |
|
02 |
R/M WORK OF STAFF COLONIES |
10.000 |
15.345 |
12.800 |
|
03 |
R/M WORK OF CONDUTE, SYPHON,RISING MAIN, TRUNK MAIN AND CANAL |
91.350 |
99.244 |
100.000 |
|
04 |
R/M OF WORK OF ELECTRICAL & MECHANICAL COMPONENTS OF FILTER PLANTS, PUMP HOUSE AND SCE MACHINERY |
179.000 |
241.414 |
220.550 |
|
05 |
R/M WORK OF WATER SUPPLY AND SEWERAGE LINES , VALVES REPAIR, REPLACEMENT AND CONTAMINATION REMOVAL |
200.000 |
236.393 |
236.500 |
|
06 |
UNFORESEEN CHAIRMAN 'S POOL |
5.000 |
5.000 |
5.000 |
|
07 |
UNFORESEEN M.D SPOOL |
- |
- |
- |
|
08 |
PAYMENT OF OPERT. R/M OF VMI SLUDGE DREDGERS (CONTRACT MANAG) |
8.200 |
8.200 |
8.200 |
|
09 |
DISCONNECTION CAMPAIGN REVENUE COLLECTION |
3.000 |
3.000 |
3.500 |
|
10 |
CONSUMABLE MATERIAL |
13.560 |
13.230 |
15.010 |
|
11 |
BAMBOOS |
14.870 |
14.718 |
16.470 |
|
12 |
MAIN HOLE COVER |
23.550 |
23.550 |
27.450 |
|
13 |
UN FORESEEN EXPENSES |
- |
- |
- |
|
14 |
WATER SUPPLY THROUGH TANKER FOR MALIR TOWN |
30.000 |
5.000 |
30.000 |
|
|
TOTAL (D)
|
602.380 |
692.333 |
686.030 |
|
(VII) |
DEVELOPMENTS WORKS |
|
|
|
|
1 |
OFFICE FURNITURE /COMPUTER / UPGRADATION OF TOWN S.E. OFFICE |
4.990 |
4.990 |
6.725 |
|
2 |
PURCHASE OF MOTOR CYCLES AND FOUR WHEEL PICKUP |
1.000 |
1.000 |
1.000 |
|
3 |
PURCHASE AMMUNITION CROCKERY SUCTION AND JETTING PUMPS GAS MASK & GENERATOR ETC |
7.500 |
7.500 |
10.450 |
|
4 |
ESTABLISHMENT OF CONSUMER CELL AND CONSTRUCTION OF ALLIED WORKS ETC. UP GRADATION OF I.T DEPARTMENT / PURCHASE OF COMPUTER EQUIPMENT. |
5.200 |
9.400 |
17.800 |
|
5 |
DEVELOPMENT WORKS (CONSTRUCTION OF BOUNDRY WALL, FANCES AROUND KWSB PROPERTY AND DEMARKATION OF LAND |
5.700 |
5.700 |
10.500 |
|
6 |
DEVELOPMENTS WORKS FOR 36" M.S PIPLE LINE PIPRI F / PLANT TO SAUDABAD PUMPING STATION |
256.500 |
256.440 |
255.600 |
|
7 |
M.S RAISING MAIN 66" DIA FROM HUB PUMPING STATION TO HUB WATER TREATMENT |
50.000 |
50.000 |
100.000 |
|
8 |
FABRICATION/LAYING 4.6 KM 72" DIA R/MAIN BULK WATER SUPPLY SYSTEM UNDER CONTRACT PACKAGE (WSS-1) |
80.000 |
80.000 |
200.000 |
|
9 |
INSTALLATION OF WATER METER ON TRUNK MAIN |
20.000 |
20.000 |
20.000 |
|
10 |
INSTITUTIONAL REFORM ACTIVITIES (SAWUN, PERFORMANCE BENCH ,MARKING CELL, CITIZEN REPORT CARD CELL, REFORM CELL) |
2.000 |
2.000 |
2.000 |
|
11 |
DEVELOPMENT WORKS MD (POOL) |
800.000 |
554.776 |
--- |
|
12 |
CONSTRUCTION OF OF PETROL PUMP AT KARSAZ WORK SHOP |
10.000 |
10.000 |
10.000 |
|
13 |
PAYMENT AGAINST LIABILITY |
849.200 |
849.200 |
801.200 |
|
14 |
P/L 72" DIA CLIFTION SEWER TRUNK FROM CPS TO BATH ISLAND REROUTE AND SUBTITUTE EXISTING OLD AND OUT |
40.000 |
40.000 |
40.000 |
|
15 |
RAIN EMERGENCY SERVICE FOR WATER / SEWERAGE WORKS |
40.000 |
40.000 |
40.000 |
|
16 |
Development Works for C.E Bulk Transmission & Distribution |
-- |
-- |
145.00 |
|
17 |
Development Works for C.E Electrical & Mechanical |
-- |
-- |
245.00 |
|
18 |
Development Works for C.E District East |
-- |
-- |
100.00 |
|
19 |
Development Works for C.E District Malir |
-- |
-- |
78.00 |
|
20 |
Development Works for C.E District South |
-- |
-- |
80.00 |
|
21 |
Development Works for C.E District Central |
-- |
-- |
100.00 |
|
22 |
Development Works for C.E District West |
-- |
-- |
100.00 |
|
|
TOTAL (F)
|
2,172.090 |
1,931.006 |
2,363.275 |
|
|
TOTAL OPERATIONAL EXPENDITURE (A+B+C+D+E+F) |
11,230.244 |
9,380.244 |
11,631.190 |
|
|
GOVT.AIDED PROJECT |
|
|
|
|
01 |
DEVELOPMENT WORKS GOVT.AIDED ADDITION WORK K-III |
945.000 |
945.000 |
856.700 |
|
02 |
DEVELOPMENT WORKS GOVT. AIDED FOR K-IV |
1,000.000 |
1,000.000 |
6,000.000 |
|
03 |
DEVELOPMENT WORKS GOVT. AIDED FOR TEXTILE CITY |
1,100.00 |
1,100.00 |
1,100.000 |
|
04 |
GREATER KARACHI SEWERAGE PLAN (S-III) |
3,660.000 |
3,660.000 |
5,300.000 |
|
05 |
4 COMBINED AFFLUENT TREATMENT PLANTS (CETP) |
700.000 |
700.000 |
- |
|
|
SUB TOTAL
|
7,405.000 |
7,405.000 |
13,256.700 |
|
|
ADP (PROGRAM ) GOS ON GOING SCHEMES/ NEW SCHEMES |
|
|
|
|
01 |
Development Works for C.E Bulk Transmission & Distribution |
9.500 |
9.500 |
853.426 |
|
02 |
Development Works for C.E Electrical & Mechanical |
1,482.239 |
1,482.239 |
1,238.687 |
|
03 |
Development Works for C.E District East |
- |
- |
638.727 |
|
04 |
Development Works for C.E District Malir |
288.190 |
288.190 |
- |
|
05 |
Development Works for C.E District South |
2,172.820 |
2,172.820 |
988.242 |
|
06 |
Development Works for C.E District Central |
380.184 |
380.184 |
393.755 |
|
07 |
Development Works for C.E District West |
3,256.970 |
3,256.970 |
1,092.431 |
|
|
SUB TOTAL
|
7,589.903 |
7,589.903 |
5,205.268 |
|
|
Total Govt. Schemes
|
14,994.903 |
14,994.903 |
18,461.968 |
|
|
TOTAL EXPENDITURE
|
26,225.147 |
24,375.147 |
30,093.158 |
|
|
SURPLUS / DEFICIT
|
- |
- - |
- |
|